Which Loan Type? 
Property
Asking Price 
Square Feet 
Asking Price/sq ft 
$000.00
Zip Code 
Area Market Median Sales Price/sq ft 
Value Based on Price/sq ft
$000,000
Offer Price/sq ft 
Offer Amount
$000,000
Price 
Down Payment 
$00,000
Loan Amount 
$000,000
Closing Costs 
$0,000
Other Costs 
$000.00
Upfront Cash Required 
$00,000
At cost per square foot of 
Total cost per square foot
$00,000
Add costs to the loan amount? 
Acquisition Loan + Construction Financing
$000,000
Term 
Interest Rate 
APR: 0.000%
Monthly P&I Payment 
$0,000.00
Annual Taxes 
Monthly Taxes 
$000.00
Insurance Factor 
$00.00
MI/PMI Factor 
MI/PMI Cost 
$00.00
Total Monthly Payment 
$0,000.00
$0,000
Management Fee 
Maintenance 
Reserve Funds 
$000
Grand Total Payment & Expenses 
$0,000
$0,000
Unit
Add / Remove Unit
 / 
Nightly Rentals 
Nights
Rates per Night
Night Total
$0,000
Total Monthly Rental Income 
$0,000
Monthly Cash Flow 
$0,000
Average Monthly Principal Paid 
$000
Cash Flow + Principal Paid 
$0,000
Appreciation 
$000
Net Monthly Gain w/ Appreciation 
$0,000
Time Period 
 
Original Sales Price
$000,000
Future Value 
$000,000
Appreciation Gained 
$000,000
Principal Paid 
$00,000
Loan Balance 
$000,000
Equity 
$000,000
Total Cash Invested 
$000,000
Accumulated Cash Flow 
$000,000
Projected Appreciation 
$000,000
Total Gain 
$000,000
Gross Return on Cash Invested 
000.00%
Average Annual Return On Cash 
00.00%